NORMAL SITUATION

Popcorn BZH

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

265,4 k €

+1709.8% YoY

Gross margin

421,2 k €

+609.4% YoY

Equity

585,2 k €

+83.0% YoY

Company — Normal situation.

What does Popcorn BZH do?

Popcorn BZH is a company registered in Belgium.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0879.789.406

Legal form

Private limited company

Contributed capital

18 600,00 €

Latest accounts

31/12/2025

Signals

ProfitableSolid equityGood liquidityPositive cashflowPositive EBITDA

View the BCE/KBO Public Search record →

Health score

Available with a Rovalta subscriptionTry for 7 days

Recommended credit limit

✦ Verdict · Analyst summary

Financials

Trend over 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	421,2 k €	+609%	59,4 k €	-55.4%	133,1 k €	+11.3%	119,5 k €	-19.1%	147,8 k €	+120%	67,3 k €	-20.2%	84,3 k €	+16.3%	72,5 k €	+10.5%	65,6 k €	+9.2%	60,1 k €	-18.4%	73,6 k €	+22.0%	60,4 k €	-5.9%	64,2 k €	-33.6%	96,6 k €	-13.5%	111,8 k €	+6.5%	104,9 k €	+9.0%	96,3 k €	+21.5%	79,3 k €	+12.2%	70,6 k €	+125%	31,4 k €
EBITDA	400,8 k €	+642%	54 k €	-57.4%	126,9 k €	+10.2%	115,2 k €	-17.3%	139,2 k €	+117%	64 k €	-16.3%	76,6 k €	+10.6%	69,2 k €	+9.2%	63,4 k €	+9.8%	57,7 k €	-9.5%	63,8 k €	+18.1%	54 k €	-10.7%	60,5 k €	-37.0%	96,1 k €	-13.6%	111,3 k €	+6.9%	104,1 k €	+9.1%	95,4 k €	+21.4%	78,6 k €	+12.3%	70 k €	+126%	31 k €
Operating result	400,8 k €	+21601%	-1,9 k €	-103%	71,1 k €	+41.5%	50,3 k €	-34.8%	77,1 k €	+1899%	3,9 k €	-77.5%	17,1 k €	-20.6%	21,5 k €	+26.2%	17,1 k €	-24.2%	22,5 k €	-21.6%	28,7 k €	-3.3%	29,7 k €	-32.5%	44 k €	-49.3%	86,7 k €	-17.6%	105,3 k €	+7.6%	97,9 k €	+9.7%	89,2 k €	+17.8%	75,8 k €	+11.9%	67,7 k €	+133%	29 k €
Net result	265,4 k €	+1710%	-16,5 k €	-139%	42,6 k €	+62.5%	26,2 k €	-41.1%	44,5 k €	+490%	-11,4 k €	-367%	4,3 k €	-60.2%	10,7 k €	+386%	-3,8 k €	-201%	3,7 k €	-57.0%	8,6 k €	+50.0%	5,8 k €	-74.0%	22,2 k €	-24.7%	29,4 k €	-67.2%	89,8 k €	+9.2%	82,2 k €	+14.2%	72 k €	+25.2%	57,5 k €	+21.9%	47,2 k €	+110%	22,5 k €
Balance sheet
Equity	585,2 k €	+83.0%	319,8 k €	-5.2%	337,2 k €	+13.8%	296,3 k €	+9.4%	270,9 k €	+19.2%	227,3 k €	-4.8%	238,7 k €	+1.8%	234,4 k €	+4.8%	223,7 k €	+4.0%	215,1 k €	+1.8%	211,3 k €	+4.3%	202,7 k €	+2.9%	196,9 k €	+12.7%	174,8 k €	-53.7%	377,3 k €	+31.2%	287,5 k €	+40.1%	205,3 k €	+54.0%	133,3 k €	+75.8%	75,8 k €	+164%	28,7 k €
Total assets	707,8 k €	-14.8%	830,8 k €	-7.9%	901,6 k €	-2.4%	923,5 k €	-3.3%	954,7 k €	-3.4%	988,2 k €	-5.8%	1 M €	+9.4%	959 k €	+1.2%	947,5 k €	+29.0%	734,7 k €	-5.3%	775,5 k €	+11.3%	696,5 k €	-5.5%	737,3 k €	+3.6%	711,9 k €	+74.0%	409,2 k €	+28.3%	319 k €	+9.4%	291,7 k €	+54.0%	189,4 k €	+73.2%	109,3 k €	+106%	53,2 k €
Cash	449,3 k €	+14549%	3,1 k €	-84.2%	19,4 k €	-47.1%	36,6 k €	+721%	4,5 k €	+684%	569,3 €	-85.3%	3,9 k €	-48.4%	7,5 k €	-79.1%	35,9 k €	+180%	12,8 k €	+267%	3,5 k €	-40.4%	5,9 k €	-93.8%	94,2 k €	+574%	14 k €	+0.8%	13,9 k €	+614%	1,9 k €	-61.1%	5 k €	-77.7%	22,3 k €	-60.7%	56,8 k €	+59.9%	35,5 k €
Debts	122,6 k €	-75.7%	504,9 k €	-10.5%	564,3 k €	-10.0%	627,1 k €	-8.3%	683,5 k €	-10.2%	760,8 k €	-6.0%	809,6 k €	+11.7%	724,6 k €	+0.1%	723,8 k €	+39.9%	517,5 k €	-8.0%	562,7 k €	+14.4%	492,1 k €	-8.9%	539,9 k €	+0.5%	537,1 k €	+1585%	31,9 k €	+1.3%	31,5 k €	-63.6%	86,4 k €	+54.1%	56,1 k €	+67.4%	33,5 k €	+36.6%	24,5 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		–		0,3 ETP		–		–		–		–		–		–		–		–

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 4 ended

Active mandates

Michel BADERT

Director

Active

Ended mandates

Michel Badert

Manager

Ended

Murielle Sail

Manager

Ended

Murielle Sail

Associate

Ended

MURIELLE SAIL

Mandate

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2025	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020
Closing of the financial year	31/12/2025	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	02/02/2026	27/03/2025	30/08/2024	14/08/2023	01/08/2022	20/08/2021
General meeting	29/01/2026	24/03/2025	15/05/2024	30/06/2023	10/06/2022	11/06/2021
Currency of the financial year	EUR	EUR	EUR	EUR	EUR	EUR
NBB quality label	Satisfying controls	Satisfying controls	Satisfying controls	Satisfying controls	Satisfying controls	Satisfying controls

Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days

Filings

Annual accounts filings

21 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	29/01/2026	02/02/2026	French	PDF
Micro model	31/12/2024	24/03/2025	27/03/2025	French	PDF
Micro model	31/12/2023	15/05/2024	30/08/2024	French	PDF
Micro model	31/12/2022	30/06/2023	14/08/2023	French	PDF
Micro model	31/12/2021	10/06/2022	01/08/2022	French	PDF
Micro model	31/12/2020	11/06/2021	20/08/2021	French	PDF
Micro model	31/12/2019	31/08/2020	07/09/2020	French	PDF
Micro model	31/12/2018	14/06/2019	30/08/2019	French	PDF
Micro model	31/12/2017	08/06/2018	06/07/2018	French	PDF
Micro model	31/12/2016	09/06/2017	29/08/2017	French	PDF
Abridged model	31/12/2015	10/06/2016	27/07/2016	French	PDF
Abridged model	31/12/2014	12/06/2015	26/06/2015	French	PDF
Abridged model	31/12/2013	13/06/2014	10/07/2014	French	PDF
Abridged model	31/12/2012	14/03/2013	18/03/2013	French	PDF
Abridged model	31/12/2011	29/06/2012	30/08/2012	French	PDF
Abridged modelCorrection	31/12/2010	10/06/2011	31/01/2012	French	PDF
Abridged model	31/12/2010	10/06/2011	28/07/2011	French	PDF
Abridged model	31/12/2009	11/06/2010	30/08/2010	French	PDF
Abridged model	31/12/2008	12/06/2009	13/07/2009	French	PDF
Abridged model	31/12/2007	13/06/2008	07/07/2008	French	PDF
Abridged model	31/12/2006	08/06/2007	28/06/2007	French	PDF

Estimate

Indicative valuation

The detail comes with the Business plan: low and high bounds, the valuation bridge for each financial year, transaction multiples by sector and size, group valuation and exports.

Discover the Business plan

Disclaimer

Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 4 ended

Active mandates

Michel BADERT

Director

Active

Ended mandates

Michel Badert

Manager

Ended

Murielle Sail

Manager

Ended

Murielle Sail

Associate

Ended

MURIELLE SAIL

Mandate

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Dissolution23/02/2026
RUBRIQUE FIN (CESSATION, ANNULATION CESSATION, NULLITE, CONC, REORGANISATION JUDICIAIRE, ETC...) - DEMISSIONS, NOMINATIONS
PDF
Mandates08/06/2022
MODIFICATION FORME JURIDIQUE - DENOMINATION - DEMISSIONS, NOMINATIONS
PDF

Source: Belgian Official Gazette

Competition

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

2025
Annual accounts 2025265,4 k €↑
2025
Name changePopcorn BZH (en liquidation)
2024
Annual accounts 2024-16,5 k €↓
2023
Annual accounts 202342,6 k €↑
2022
Annual accounts 202226,2 k €↓
2021
Annual accounts 202144,5 k €↑
2021
Name changePopcorn BZH
2020
Annual accounts 2020-11,4 k €↓
2019
Annual accounts 20194,3 k €↓
2018
Annual accounts 201810,7 k €↑
2017
Annual accounts 2017-3,8 k €↓
2016
Annual accounts 20163,7 k €↓
2015
Annual accounts 20158,6 k €↑
2014
Annual accounts 20145,8 k €↓
2013
Annual accounts 201322,2 k €↓
2012
Annual accounts 201229,4 k €↓
2011
Annual accounts 201189,8 k €↑
2010
Annual accounts 201082,2 k €↑
2009
Annual accounts 200972 k €↑
2008
Annual accounts 200857,5 k €↑
2007
Annual accounts 200747,2 k €↑
2006
Annual accounts 200622,5 k €

10/15	1 240 000	1 180 000	1 050 000
70	8 630 000	8 120 000	7 940 000
9904	412 000	388 000	301 000
17/49	2 970 000	3 140 000	3 380 000
9087	24,3	23,1	21,8

Popcorn BZH

Overview

What does Popcorn BZH do?

Trend over 20 financial years

Board of directors

Financials

Full financial information

Financial ratios

Annual accounts filings

Valuation

Indicative valuation

Directors & structure

Board of directors

Ownership and network

Publications

Belgian Official Gazette publications

Similar companies

Similar companies

Timeline